3.897
Revenue$M
5.981
6.235
6.536
6.656
6.725
7.057
7.359
7.460
7.583
8.008
4.197
3.55%
3.39%
79
13.70
Revenue growth%
28.45
26.96
28.39
29.90
28.44
30.01
28.54
31.24
34.17
32.36
2.82
31.24
29.22
20
29.72
Gross margin%
13.22
15.41
14.15
12.43
10.09
11.07
11.20
10.91
13.01
14.50
25.24
11.20
12.72
40
22.62
Operating margin%
33.53
35.37
37.24
35.99
32.99
32.01
34.64
33.75
35.39
33.98
28.70
33.98
34.31
39
14.44
Net margin%
26.53
29.45
28.89
31.30
30.68
27.88
26.83
25.56
27.82
29.44
17.47
27.82
28.38
55
20.15
P/E ratio (avg)x
39.84
40.05
47.04
46.65
47.52
46.19
49.00
52.07
56.20
65.32
27.63
52.07
47.28
38
15.22
EV/EBITx
20.70
20.84
19.67
21.19
20.71
22.45
21.67
24.53
22.38
23.08
30.28
22.45
21.43
94
23.22
FCF yield (avg)%
30.50
28.29
30.20
32.99
30.17
27.72
26.93
26.26
24.73
27.60
29.98
26.93
28.00
36
11.87
FCF margin%
7.84
6.68
6.88
6.01
6.35
5.09
7.53
6.50
9.50
10.23
3.45
7.53
6.78
73
1.305
FCF / Net incomex
1.801
2.012
2.186
2.631
3.146
3.504
3.518
3.760
3.953
3.877
0.943
3.760
3.325
71
25.35
ROIC%
23.48
20.61
23.57
26.26
28.43
30.24
30.29
28.89
26.03
26.37
19.53
28.89
26.31
23
3.53
Return on equity%
22.59
22.31
24.34
23.99
23.65
21.63
24.03
23.37
23.16
26.01
16.95
23.37
23.51
20
25.00
Return on assets%
0.40
0.40
0.40
2.87
3.12
4.86
3.98
4.08
2.85
0.40
18.97
3.98
2.86
37
0.03
EPS$
0.07
0.06
0.06
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.03
(3.76%)
(5.69%)
—
9.68
EPS growth%
19.87
20.59
22.41
24.90
25.67
27.39
27.14
24.54
25.81
28.18
27.10
27.14
25.29
79
0.06
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.01
0.01
0.01
0.06
(1.62%)
(0.18%)
—
0.07
FCF per share$
0.07
0.07
0.07
0.08
0.09
0.09
0.10
0.10
0.10
0.09
0.03
1.40%
4.93%
—
0.06
Dividend per sh$
0.07
0.07
0.08
0.08
0.07
0.08
0.09
0.10
0.10
0.10
0.07
6.59%
5.27%
—
18.30
Div yield (avg)%
21.65
23.65
26.45
26.31
24.16
25.46
24.36
25.74
24.63
22.80
27.58
24.63
24.50
55
7.56
Payout ratio%
17.42
15.79
16.59
15.49
17.73
18.66
19.36
19.03
20.97
18.35
4.04
19.03
18.04
83
99.20
Shares (diluted)M
167.1
183.4
214.4
240.4
263.2
278.7
295.2
342.9
371.5
429.4
98.91
10.29%
11.29%
5
20.46
Buyback yield%
16.24
14.80
16.60
16.61
15.47
14.99
16.22
14.11
13.91
13.71
8.55
14.11
15.23
55
0.563
D/E ratiox
1.528
1.551
1.750
1.996
1.932
1.901
2.062
2.062
2.357
2.554
0.922
2.062
1.964
7
3.025
Enterprise value$M
2.306
2.533
2.605
3.071
3.249
3.667
3.688
4.431
5.235
5.229
2.022
9.99%
10.03%
84
4.251
LT debt$M
0.637
0.669
0.707
0.647
0.690
0.716
0.673
0.700
0.732
0.680
1.471
(0.30%)
(0.93%)
7
Revenue
$8.008M
3.39%
1.00×
Cost of revenue
$4.856M
3.03%
0.97×
Operating expenses
$1.653M
3.58%
1.02×